| PAGES | |||
|---|---|---|---|
| Reference and Administrative | Details | ofthe Charity, - | ———————————3 |
| itsTrustees and Advisers | |||
| Trustees' Report- | --- - -—————4-19 | ||
| Independent Auditor's Report- |
—————————-- -—-————————————20-22 | ||
| Statement ofFinancial Activities- | ——-23 | ||
| Balance Sheet- ————————————————————————————————————————————24 |
|||
| Statement ofCash Flows- | ——-——-25-26 | ||
| Notes tothe Financial Statements- | ———--———————————————————--————27-43 |
| Trustees | Ian Mintram (Chair) |
Ian Mintram (Chair) |
||||
|---|---|---|---|---|---|---|
| Richenda Kullar |
(Company Secretary) | |||||
| Duncan Anderson | ||||||
| Timothy Cooper | ||||||
| Matthew Hodson (resigned July 2021) |
||||||
| Moira James | ||||||
| BillJones | ||||||
| Jane Lodge | ||||||
| Alwen Lyons | ||||||
| Martin Quinn | ||||||
| David Standing | ||||||
| Company | Registered | number | 2708334 | |||
| Charity Registered | number | 1027832 | ||||
| Registered | office | Worthing Town | Hall | |||
| Chapel Road | ||||||
| Worthing | ||||||
| West Sussex BN111HA | ||||||
| Company | Secretary | Richenda Kullar |
||||
| Chief Executive Officer | John Holmstrom | |||||
| Independent | Auditors | Sheen Stickland | ||||
| Chartered Accountants |
||||||
| 7East Pallant | ||||||
| Chichester | ||||||
| West Sussex PO191TR |
||||||
| Bankers | HSBC | |||||
| Goring Road | ||||||
| Worthing | ||||||
| West Sussex BN124AW |
| Average length of rough sleeping of new clients (in weeks) |
16.8 | 5.8 | 6.6 | 14o |
|---|---|---|---|---|
| Number ofpeople rough sleeping at end ofQ4 |
23 | 16 | 42 | 162% |
| Number of new clients taking up high support residencies with Turning Tides |
104 | 118 | 125 | +6% |
| Average length ofstay in high support projects (in weeks) |
39.5 | 29.3 | 26 | 11% |
| Total high support move ons |
105 | 107 | 133 | +24% |
| %planned high support departures |
55% | 66% | 62% | -4% |
| Safeguarding alerts |
29 | 22 | 20 | -9 |
| Accommodation: | ||||
| Total high and medium support units of accommodation |
77 | 97 | 102 | + |
| Total low support units of accommodation |
105 | 108 | 110 | 2% |
| %Occupancy high and medium support |
||||
| accommodation | 94% | 94.8% | 94.4% | -0.4% |
| %Occupancy low support |
||||
| accommodation | 87.5% | 89.4% | 82.5% | -69% |
| HR: | ||||
| Voluntary staff turnover (restated) |
18.3% | 14.9% | 29.8% | +14.9% |
| Staff sickness total average %working days lost |
3.4% | 3.2% | 6.4/o | +3.2% |
| No oftraining sessions provided |
20 | 101 | 103 | 2% |
| Health and Safety &Maintenance | ||||
| Data not | ||||
| Health and Safety compliance | available | 97% | 99% | +2% |
| %Targeted response time achieved of | ||||
| emergency maintenance tasks (days)— target of 1day |
Data not available |
Data not available |
100o/ | NA |
| %Targeted response time achieved of | ||||
| urgent maintenance tasks (days) —target of7 days |
Data not available |
Data not available |
88% | NA |
| Risk | Risk Action Plan | |
|---|---|---|
| Failure to maintain consistent staffing levels |
HR Strategy - various actions such as | salary review, |
| ofgood quality due to inability to attract | learning and development, employee |
brand |
| and retain high quality staffing. |
development, new recruitment initiatives, staff |
|
| development, progression and well-being |
||
| activities | ||
| Inability to end local homelessness and |
Finding shared purpose, generating social |
|
| deliver mission due to increase in |
movement to end local homelessness |
in wider |
| homelessness following long term impact of |
system and make good progress against our | |
| the pandemic and austerity measures. |
ambitions. | |
| Pandemic/austerity results in sudden |
Gain intelligence and influence wider |
system and |
| change in commissioning ordrop in housing |
new developments. Drive efficiency. |
Ensure |
| benefit levels which renders services | Charity can adapt quickly to changed | |
| unviable. | circumstances and new opportunities. |
Increase |
| investment in Business Development |
capacity. |
| Increased homelessness | Increased homelessness | if Lyndhurst | if Lyndhurst | Road | Invest | in property development capacity |
|
|---|---|---|---|---|---|---|---|
| not re-provisioned | and | sufficient | move on | Pursue | application to register as Housing |
||
| housing procured. | Association. Ensure strong business plan can |
||||||
| support | housing development. | ||||||
| Increase in homelessness |
due to | lack | of | Identify | move on needs and in particular | clients | |
| vacancies resulting | from | slow throughput | who are ready to move but restricted by lack of |
||||
| within residential |
services. | housing | opportunities. Implementation |
ofPIE/co- | |||
| production leading to higher and sooner |
planned | ||||||
| moves. | Increase move on options. |
| Reconciliation | 2021 | 2022 | ||
|---|---|---|---|---|
| fk | fk | |||
| Management accounts surplus: |
267 | 77 | ||
| Non cash grant funding transferred | with the acquisition of2 client | 618 | ||
| properties (Move-on Housing) |
||||
| Pandemic specific funding | 321 | |||
| West Hill, Ravenscourt Trust |
and other smaller fund movements | nil | (115) | |
| Net statutorysurplus/(deficit) | before | transfers | 1,206 | (38) |
| 2022 | 2021 | |||||
|---|---|---|---|---|---|---|
| Unrestricted | Restricted | Total | Total | |||
| funds | funds | funds | funds | |||
| Notes | f | f | f | f | ||
| INCOME AND ENDOWMENTS | FROIVI | |||||
| Donations and legacies |
3 | 694,858 | 2,000 | 696,858 | 558,879 | |
| Charitable activities |
5 | |||||
| Byron, Manor and Lyndhurst | 1,496,779 | 1,496,779 | 1,448,256 | |||
| Recovery Services | 728,916 | 728,916 | 688,582 | |||
| Move on Housing | 1,286,537 | 1,286,537 | 1,728,537 | |||
| Homelessness Services |
1,070,674 | 205,334 | 1,276,008 | 1,219,925 | ||
| Central | 8,786 | 900 | 9,686 | 58,489 | ||
| Fundraising | 136,505 | 136,505 | 346,681 | |||
| Investment income |
1,565 | 1,565 | 906 | |||
| Total | 5,424,620 | 208,234 | 5,632,854 | 6,050,255 | ||
| EXPENDITURE ON | ||||||
| Charitable activities |
||||||
| Byron, Manor and Lyndhurst | 1,210,170 | 1,210,170 | 1,189,116 | |||
| Recovery Services | 616,598 | 27,423 | 644,021 | 568,688 | ||
| Move on Housing | 1,293,863 | 1,293,863 | 1,000,228 | |||
| Homelessness Services |
1,035,360 | 207,334 | 1,242,694 | 1,126,527 | ||
| Central | 776,276 | 776,276 | 517,559 | |||
| Fundraising and Volunteering |
503,823 | 503,823 | 442,452 | |||
| Total | 5,436,090 | 234,757 | 5,670,847 | 4,844,570 | ||
| NET INCOME/(EXPENDITURE) | (11,470) | (26,523) | (37,993) | 1,205,685 | ||
| Transfers between funds |
18 | 168,800 | (168,800) | |||
| Net movement in funds |
157,330 | (195,323) | (37,993) | 1,205,685 | ||
| RECONCILIATION OF FUNDS |
||||||
| Total funds brought forward | 5,269,440 | 1,607,842 | 6,877,282 | 5,671,597 | ||
| TOTAL FUNDS CARRIED FORWARD | 5,426,770 | 1,412,519 | 6,839,289 | 6,877,282 |
| 2022 | 2021 | ||||
|---|---|---|---|---|---|
| Unrestricted | Restricted | Total | Total | ||
| funds | funds | funds | funds | ||
| Notes | f | f | f | f | |
| FIXEDASSETS | |||||
| Tangible assets | 11 | 4,028,510 | 1,150,000 | 5,178,510 | 5,512,617 |
| CURRENT ASSETS | |||||
| Debtors | 12 | 426,358 | 426,358 | 201,395 | |
| Investments | 13 | 128 | 128 | 128 | |
| Cash at bank and in hand | 1,612,662 | 262,519 | 1,875,181 | 1,510,520 | |
| 2,039,148 | 262,519 | 2,301,667 | 1,712,043 | ||
| CREDITORS | |||||
| Amounts falling due within one year |
14 | (570,235) | (570,235) | (253,442) | |
| NET CURRENT ASSETS | 1,468,913 | 262,519 | 1,731,432 | 1,458,601 | |
| TOTAL ASSETS LESSCURRENT LIABILITIES | |||||
| 5,497,423 | 1,412,519 | 6,909,942 | 6,971,218 | ||
| CREDITORS | |||||
| Amounts falling due after more than one |
15 | (70,653) | (70,653) | (93,936) | |
| year | |||||
| NET ASSETS | 5,426,770 | 1,412,519 | 6,839,289 | 6,877,282 | |
| FUNDS | 18 | ||||
| Unrestricted funds |
5,426,770 | 5,269,440 | |||
| Restricted funds | 1,412,519 | 1,607,842 | |||
| TOTAL FUNDS | 6,839,289 | 6,877,282 |
| 2022 | 2021 | ||||
|---|---|---|---|---|---|
| Notes | f | E | |||
| Cash flows from operating | activities | ||||
| Cash generated from operations |
176,344 | 851,359 | |||
| Interest paid |
(135) | ||||
| Net cash provided by operating activities |
176,209 | 851,359 | |||
| Cash flows from investing | activities | ||||
| Purchase oftangible fixed | assets | (329,071) | |||
| Reclassification of lease premium |
210,000 | ||||
| Interest received | 1,565 | 906 | |||
| Net cash provided by/(used |
in) investing | activities | 211,565 | (328,165) | |
| Cash flows from financing | activities | ||||
| Loan repayments in year |
(23,113) | (22,943) | |||
| Net cash (used in)/provided | by financing | activities | (23,113) | (22,943) | |
| Change in cash and cash equivalents |
in | ||||
| the reporting period |
364,661 | 500,251 | |||
| Cash and cash equivalents | at the | ||||
| beginning ofthe reporting | period | 1,510,520 | 1,010,269 | ||
| Cash and cash equivalents | at the end | ||||
| ofthe reporting period |
1,875,181 | 1,510,520 |
| RECONCILIATION | OF NET (EXPENDITURE)/INCOME | OF NET (EXPENDITURE)/INCOME | OF NET (EXPENDITURE)/INCOME | OF NET (EXPENDITURE)/INCOME | TO NET CASH FLOW | FROM OPERATING | FROM OPERATING | ||
|---|---|---|---|---|---|---|---|---|---|
| ACTIVITIES | |||||||||
| 2022 | 2021 | ||||||||
| f | f | ||||||||
| Net (expenditure)/income | for the reporting | period | (as per the | ||||||
| Statement ofFinancial Activities) | (37,993) | 1,205,685 | |||||||
| Adjustments for: |
|||||||||
| Depreciation charges |
124,107 | 193,298 | |||||||
| Interest received | (1,565) | (906) | |||||||
| Interest paid |
135 | ||||||||
| Impairment ofproperties |
57,074 | ||||||||
| (Increase)/decrease | in debtors | (224,963) | 72,754 | ||||||
| Increase/(decrease) | in creditors | 316,623 | (1,546) | ||||||
| Donation in kind |
(675,000) | ||||||||
| Net cash provided | by operations | 176,344 | 851,359 | ||||||
| 2. | ANALYSIS OF CHANGES IN | NET FUNDS | |||||||
| At 1.4.21 | Cash flow | At | 31.3.22 | ||||||
| f | f | f | |||||||
| Net cash | |||||||||
| Cash at bank and in hand | 1,510,520 | 364,661 | 1,875,181 | ||||||
| 1,510,520 | 364,661 | 1,875,181 | |||||||
| Liquid resources | |||||||||
| Deposits included | in | cash | |||||||
| Current asset investments | 128 | 128 | |||||||
| 128 | 128 | ||||||||
| Debt | |||||||||
| Debts falling due within 1year | (22,943) | (170) | (23,113) | ||||||
| Debts falling due after 1year | (93,936) | 23,283 | (70,653) | ||||||
| (116,879) | 23,113 | (93,766) | |||||||
| Total | 1,393,769 | 387,774 | 1,781,543 |
| 3. | DONATIONS | DONATIONS | AND LEGACIES | AND LEGACIES | ||||
|---|---|---|---|---|---|---|---|---|
| 2022 | 2021 | |||||||
| f | f | |||||||
| Donations | 608,154 | 382,316 | ||||||
| Legacies | 63,736 | 10,036 | ||||||
| Grants | 24,968 | 166,527 | ||||||
| 696,858 | 558,879 | |||||||
| Grants received, included | in the above, are | as follows: | ||||||
| 2022 | 2021 | |||||||
| f | f | |||||||
| Government | grants | 24,968 | 166,527 | |||||
| 4. | INVESTMENT INCOME | |||||||
| 2022 | 2021 | |||||||
| f | f | |||||||
| Deposit account interest | 1,565 | 906 | ||||||
| 5. | INCOME FROM CHARITABLE ACTIVITIES | |||||||
| Byron, | ||||||||
| Manor and | Recovery | Move on | Homelessness | |||||
| Lyndhurst f |
Services f |
Housing f |
Services f |
|||||
| Housing Benefit | 1,110,333 | 426,817 | 1,088,379 | |||||
| Housing Support Services | 223,632 | 263,233 | 85 | 8,742 | ||||
| Service Charge | 47,104 | 35,562 | 113,567 | 10 | ||||
| Grants | 114,126 | 3,304 | 80,965 | 1,153,777 | ||||
| Fundraising | Events | |||||||
| Charitable | Trusts | 1,584 | 3,541 | 113,479 | ||||
| 1,496,779 | 728,916 | 1,286,537 | 1,276,008 | |||||
| 2022 | 2021 | |||||||
| Total | Total | |||||||
| Central | Fundraising | activities | activities | |||||
| f | f | f | f | |||||
| Housing Benefit | 2,625,529 | 3,125,051 | ||||||
| Housing Support Services | 495,692 | 498,510 | ||||||
| Service Charge | 196,243 | 224,264 | ||||||
| Grants | 8,786 | 4,465 | 1,365,423 | 1,355,242 | ||||
| Fundraising | Events | 131,040 | 131,040 | 177,179 | ||||
| Charitable | Trusts | 900 | 1,000 | 120,504 | 110,224 | |||
| 9,686 | 136,505 | 4,934,431 | 5,490,470 |
| 6. | CHARITABLE | ACTIVITIES COSTS | ||||
|---|---|---|---|---|---|---|
| Support | ||||||
| Direct | costs (see | 2022 | 2021 | |||
| Costs | note 7) | Totals | Totals | |||
| f | f | f | f | |||
| Byron, Manor | and Lyndhurst | 1,134,073 | 76,097 | 1,210,170 | 1,189,116 | |
| Recovery Services | 600,014 | 44,007 | 644,021 | 568,688 | ||
| Move on Housing | 1,246,899 | 46,964 | 1,293,863 | 1,000,228 | ||
| Homelessness | Services | 1,152,360 | 90,334 | 1,242,694 | 1,126,527 | |
| Central | 752,469 | 23,807 | 776,276 | 517,559 | ||
| Fundraising and Volunteering |
466,841 | 36,982 | 503,823 | 442,452 | ||
| 5,352,656 | 318,191 | 5,670,847 | 4,844,570 | |||
| 7. | SUPPORT COSTS | |||||
| Governance | 2022 | 2021 | ||||
| Management f |
totals f |
costs f |
Totals f |
|||
| Byron, Manor | and Lyndhurst | 63,322 | 12,775 | 76,097 | 61,305 | |
| Recovery Services | 31,643 | 12,364 | 44,007 | 41,383 | ||
| Move on Housing | 34,150 | 12,814 | 46,964 | |||
| Homelessness | Services | 75,188 | 15,146 | 90,334 | 30,652 | |
| Central | 21,122 | 2,685 | 23,807 | 926 | ||
| Fundraising and Volunteering |
23,643 | 13,339 | 36,982 | 18,996 | ||
| 249,068 | 69,123 | 318,191 | 153,262 |
| 2022 | 2021 | |||
|---|---|---|---|---|
| f | f | |||
| Depreciation | —owned | assets | 124,107 | 193,298 |
| STAFF | COSTS | ||
|---|---|---|---|
| 2022 | 2021 | ||
| f | |||
| Wages | and salaries | 3,279,117 | 2,862,872 |
| Social | security costs | 279,301 | 231,960 |
| Other | pension costs | 73,258 | 62,988 |
| 3,631,676 | 3,157,820 |
| 2022 | 2021 |
|---|---|
| 155 | 134 |
| The num f60,000 |
ber of employees whose employee b was: |
enefits (excluding employer pension co |
sts) exceed |
|---|---|---|---|
| 2022 | 2021 | ||
| E60,001 | - E70,000 | 1 | 1 |
| TANGIBLE FIXEDASSETS - continued | |||
|---|---|---|---|
| Freehold | Lease | ||
| property | Land | Premium | |
| f | f | f | |
| COST | |||
| At 1st April 2021 | 5,318,347 | 977,124 | 210,000 |
| Disposals | (210,000) | ||
| At 31st March 2022 | 5,318,347 | 977,124 | |
| DEPRECIATION | |||
| At 1st April 2021 | 1,063,500 | ||
| Charge for year | 102,171 | ||
| At 31st March 2022 | 1,165,671 | ||
| NET BOOK VALUE | |||
| At 31st March 2022 | 4,152,676 | 977,124 | |
| At 31st March 2021 | 4,254,847 | 877,124 | 210,000 |
| Improvements | |||
| to | Motor | ||
| property | vehicles | Totals | |
| E | E | f | |
| COST | |||
| At 1st April 2021 | 256,703 | 98,413 | 6,860,587 |
| Disposals | (210,000) | ||
| At 31st March 2022 | 256,703 | 98,413 | 6,650,587 |
| DEPRECIATION | |||
| At 1st April 2021 | 256,703 | 27,767 | 1,347,970 |
| Charge for year | 21,936 | 124,107 | |
| At 31st March 2022 | 256,703 | 49,703 | 1,472,077 |
| NET BOOK VALUE | |||
| At 31st March 2022 | 48,710 | 5,178,510 | |
| At 31st March 2021 | 70,646 | 5,512,617 |
| DEBTORS | |||
|---|---|---|---|
| 2022 | 2021 | ||
| f | f | ||
| Amounts falling due within one year: |
|||
| Trade debtors | 150,635 | 122,404 | |
| Other debtors | 7,750 | 2,500 | |
| Prepayments | and accrued income | 68,473 | 76,491 |
| 226,858 | 201,395 | ||
| Amounts falling due after more than one year: |
|||
| Other debtors | 199,500 | ||
| Aggregate amounts |
426,358 | 201,395 |
| 2022 | 2021 | |||||
|---|---|---|---|---|---|---|
| f | f | |||||
| Listed investments | 128 | 128 | ||||
| The market value of listed | investments | at 31March 2022 was f128(2021:E128). | ||||
| CREDITORS: AMOUNTS | FALLING DUE | WITHIN ONE YEAR | ||||
| 2022 | 2021 | |||||
| f | E | |||||
| Bank loans and overdrafts | (see note 16) | 23 113 | 22,943 | |||
| Trade creditors | 101,644 | 99,441 | ||||
| Social security and other | taxes | 70,315 | ||||
| Other creditors | 14,550 | 12,000 | ||||
| Accruals and deferred | income | 360,613 | 119,058 | |||
| 570,235 | 253,442 |
| CRED | ITOR | S: AM | OUN | TS FALLING DUE AFTER MORE |
THAN ONE YEAR | |
|---|---|---|---|---|---|---|
| 2022 | 2021 | |||||
| E | f | |||||
| Bank | loans | (see | note | 16) | 70,653 | 93,936 |
| An analysis | ofthe maturity | ofloans is given below: | ||
|---|---|---|---|---|
| 2022 | 2021 | |||
| f | f | |||
| Amounts falling due within |
one year on demand: | |||
| Bank loans | 23 113 | 22,943 | ||
| Amounts falling due between two and five years: |
||||
| Bank loans | - 2-5 years | 70,653 | 91,770 | |
| Amounts falling due in more than five years: |
||||
| Repayable | by instalments: | |||
| Bank loans | more 5yr by instal | 2,166 |
| 2022 | 2021 | |
|---|---|---|
| f | f | |
| Within one year | 106,998 | 79,071 |
| Between one and five years | 63,917 | 122,461 |
| 170,915 | 201,532 |
| Net | Transfers | ||||
|---|---|---|---|---|---|
| movement | between | At | |||
| At 1.4.21 | in funds | funds | 31.3.22 | ||
| f | f | f | f | ||
| Unrestricted funds |
|||||
| General fund | 4,924,880 | 83,504 | 354,800 | 5,363,184 | |
| Designated funds - West Hill, East |
|||||
| Grinstead | 147,873 | (91,733) | 56,140 | ||
| Designated fund - |
PRSand | ||||
| Personalisation Budget |
10,687 | (3,241) | 7,446 | ||
| Other general funds | 186,000 | (186,000) | |||
| 5,269,440 | (11,470) | 168,800 | 5,426,770 | ||
| Restricted funds | |||||
| WSCC PHE Capital | Funding Scheme | 1,155,000 | 1,155,000 | ||
| YMCA | 120,000 | (120,000) | |||
| Albert Hunt Trust | 5,000 | (5,000) | |||
| Worthing Borough |
Council | 48,000 | (48,000) | ||
| Adur Furniture Network |
154,387 | 154,387 | |||
| Dr Chesters Charity |
800 | 900 | (800) | 900 | |
| Ravenscourt | 124,655 | (22,423) | 102,232 | ||
| 1,607,842 | (26,523) | (168,800) | 1,412,519 | ||
| TOTAL FUNDS | 6,877,282 | I37,993) | 6,839,289 |
| Incoming | Resources | Movement | |||
|---|---|---|---|---|---|
| resources | expended | in funds | |||
| f | f | f | |||
| Unrestricted | funds | ||||
| General fund | 5,424,620 | (5,341,116) | 83,504 | ||
| Designated | funds - West Hill, East | ||||
| Grinstead | (91,733) | (91,733) | |||
| Designated | fund | - PRS and | |||
| Personalisation | Budget | (3,241) | (3,241) | ||
| 5,424,620 | (5,436,090) | (11,470) | |||
| Restricted funds | |||||
| Albert Hunt | Trust | (5,000) | (5,000) | ||
| The Big Lottery funding | 205,334 | (205,334) | |||
| Dr Chesters | Charity | 900 | 900 | ||
| Ravenscourt | (22,423) | (22,423) | |||
| Bus Fund | 2,000 | (2,000) | |||
| 208,234 | (234,757) | (26,523) | |||
| TOTAL FUNDS | 5,632,854 | (5,670,847) | (37,993) |
| Net | Transfers | ||||
|---|---|---|---|---|---|
| movement | between | At | |||
| At 1.4.20 | in funds | funds | 31.3.21 | ||
| f | f | f | f | ||
| Unrestricted funds |
|||||
| General fund |
4,348,388 | 539,292 | 37,200 | 4,924,880 | |
| Designated funds |
-West Hill, East | ||||
| Grinstead | 185,073 | (37,200) | 147,873 | ||
| Designated fund —PRSand |
|||||
| Personalisation Budget |
11,387 | (700) | 10,687 | ||
| Other general funds | 186,000 | 186,000 | |||
| 4,730,848 | 538,592 | 5,269,440 | |||
| Restricted funds | |||||
| WSCC PHE Capital | Funding Scheme | 480,000 | 675,000 | 1,155,000 | |
| YMCA | 120,000 | 120,000 | |||
| Albert Hunt Trust | 5,000 | 5,000 | |||
| Worthlng Borough |
Council | 48,000 | 48,000 | ||
| Adur Furniture Network |
154,387 | 154,387 | |||
| Dr Chesters Charity | 800 | 800 | |||
| Ravenscourt | 136,157 | (11,502) | 124,655 | ||
| Compass bus grant |
750 | (750) | |||
| Pier Window | 655 | (655) | |||
| 940,749 | 667,093 | 1,607,842 | |||
| TOTAL FUNDS | 5,671,597 | 1,205,685 | 6,877,282 |
| Incoming | Resources | Movement | ||
|---|---|---|---|---|
| resources | expended | in funds | ||
| f | f | f | ||
| Unrestricted funds |
||||
| General fund | 5,007,897 | (4,468,605) | 539,292 | |
| Designated fund |
- PRS and | |||
| Personalisation | Budget | (700) | (700) | |
| 5,007,897 | (4,469,305) | 538,592 | ||
| Restricted funds | ||||
| WSCC PHE Capital Funding Scheme | 675,000 | 675,000 | ||
| MEAM | 66,788 | (66,788) | ||
| Albert Hunt Trust | 5,000 | 5,000 | ||
| The Big Lottery funding | 294,770 | (294,770) | ||
| Dr Chesters Charity | 800 | (800) | ||
| Ravenscourt | (11,502) | (11,502) | ||
| Compass bus grant | (750) | (750) | ||
| Pier Window | (655) | (655) | ||
| 1,042,358 | (375,265) | 667,093 | ||
| TOTAL FUNDS | 6,050,255 | (4,844,570) | 1,205,685 |
| Net | Transfers | |||||
|---|---|---|---|---|---|---|
| movement | between | At | ||||
| At 1.4.20 | in funds | funds | 31.3.22 | |||
| f | f | f | f | |||
| Unrestricted funds |
||||||
| General fund | 4,348,388 | 622,796 | 392,000 | 5,363,184 | ||
| Designated funds - West Hill, East |
||||||
| Grinstead | 185,073 | (91,733) | (37,200) | 56,140 | ||
| Designated fund |
- PRSand | |||||
| Personalisation | Budget | 11,387 | (3,941) | 7,446 | ||
| Other general | funds | 186,000 | (186,000) | |||
| 4,730,848 | 527,122 | 168,800 | 5,426,770 | |||
| Restricted funds | ||||||
| WSCC PHE Capital Funding Scheme |
480,000 | 675,000 | 1,155,000 | |||
| YMCA | 120,000 | (120,000) | ||||
| Worthing Borough Council |
48,000 | (48,000) | ||||
| Adur Furniture | Network | 154,387 | 154,387 | |||
| Dr Chesters Charity | 800 | 900 | (800) | 900 | ||
| Ravenscourt | 136,157 | (33,925) | 102,232 | |||
| Compass bus grant |
750 | (750) | ||||
| Pier Window | 655 | (655) | ||||
| 940,749 | 640,570 | (168,800) | 1,412,519 | |||
| TOTAL FUNDS | 5,671,597 | 1,167,692 | 6,839,289 |
| MOVEMENT IN FUNDS - c |
MOVEMENT IN FUNDS - c |
ontinued | ||||||
|---|---|---|---|---|---|---|---|---|
| A current year 12months | and prior year | 12 months | combined | net movement | in funds: | |||
| Incoming | Resources | Movement | ||||||
| resources | expended | in funds | ||||||
| f | f | f | ||||||
| Unrestricted funds |
||||||||
| General fund | 10,432,517 | (9,809,721) | 622,796 | |||||
| Designated funds- |
West Hill, East | |||||||
| 6rinstead | (91,733) | (91,733) | ||||||
| Designated fund - |
PRS and | |||||||
| Personalisation Budget |
(3,941) | (3,941) | ||||||
| 10,432,517 | (9,905,395) | 527,122 | ||||||
| Restricted funds | ||||||||
| WSCC PHE Capital | Funding | Scheme | 675,000 | 675,000 | ||||
| MEAM | 66,788 | (66,788) | ||||||
| Albert Hunt Trust | 5,000 | (5,000) | ||||||
| The Big Lottery funding | 500,104 | (500,104) | ||||||
| Dr Chesters Charity | 1,700 | (800) | 900 | |||||
| Ravenscourt | (33,925) | (33,925) | ||||||
| Bus Fund | 2,000 | (2,000) | ||||||
| Compass bus grant |
(750) | (750) | ||||||
| Pier Window | (655) | (655) | ||||||
| 1,250,592 | (610,022) | 640,570 | ||||||
| TOTAL FUNDS | 11,683,109 | (10,515,417) | 1,167,692 | |||||
| Designated Funds |
||||||||
| West Hill | ||||||||
| Following the acquisition ofthe Richard |
Housing Association | the charity | has | decided to | designate the |
|||
| value of cash held | and the | investments | at the date | oftransfer, together | with | an amount | equal to the | |
| Social Housing Grant, for the use in relation to West Hill, East Grinstead. |